Stock Analysis on Net

Visa Inc. (NYSE:V)

This company has been moved to the archive! The financial data has not been updated since April 27, 2023.

Market Value Added (MVA)

Microsoft Excel

MVA

Visa Inc., MVA calculation

US$ in millions

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
Fair value of debt1 19,900 22,500 26,600 18,400 16,600 19,171
Operating lease liability 520 574 570 701 667 561
Market value of common equity 433,243 428,731 442,859 387,474 309,344 249,160
Series A, Series B and Series C convertible participating preferred stock (preferred stock), $0.0001 par value 2,324 3,080 5,086 5,462 5,470 5,526
Less: Investment securities 4,899 3,720 3,983 6,393 7,629 5,490
Market (fair) value of Visa 451,088 451,165 471,132 405,644 324,452 268,929
Less: Invested capital2 60,981 60,806 61,524 50,974 47,578 51,080
MVA 390,107 390,359 409,608 354,670 276,874 217,848

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Visa Inc. market (fair) value less invested capital. Visa Inc. MVA decreased from 2020 to 2021 and from 2021 to 2022.

MVA Spread Ratio

Visa Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 390,107 390,359 409,608 354,670 276,874 217,848
Invested capital2 60,981 60,806 61,524 50,974 47,578 51,080
Performance Ratio
MVA spread ratio3 639.72% 641.98% 665.77% 695.79% 581.94% 426.48%
Benchmarks
MVA Spread Ratio, Competitors4
Accenture PLC 442.58% 739.74% 550.21% 505.40%
Adobe Inc. 658.07% 1,033.13% 1,082.99% 884.94% 680.30%
Autodesk Inc. 541.13% 941.72% 538.60% 712.11%
Cadence Design Systems Inc. 1,302.22% 1,110.87% 1,232.57% 792.57%
CrowdStrike Holdings Inc. 1,273.85% 1,618.34% 1,449.48%
International Business Machines Corp. 60.20% 54.96% 39.12% 47.78%
Intuit Inc. 406.80% 1,175.12% 976.09% 1,553.30%
Microsoft Corp. 956.02% 1,383.21% 1,315.93% 962.41%
Oracle Corp. 224.95% 260.27% 180.84% 220.64%
Palo Alto Networks Inc. 559.27% 573.47% 267.90% 424.76%
Salesforce Inc. 150.31% 270.75% 226.93% 326.41%
ServiceNow Inc. 1,276.80% 1,798.18% 2,575.52% 2,192.76%
Synopsys Inc. 565.55% 707.79% 468.10% 272.11% 150.54%

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

1 MVA. See details »

2 Invested capital. See details »

3 2022 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 390,107 ÷ 60,981 = 639.72%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Visa Inc. MVA spread ratio deteriorated from 2020 to 2021 and from 2021 to 2022.

MVA Margin

Visa Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 390,107 390,359 409,608 354,670 276,874 217,848
Net revenues 29,310 24,105 21,846 22,977 20,609 18,358
Performance Ratio
MVA margin2 1,330.97% 1,619.41% 1,874.98% 1,543.59% 1,343.46% 1,186.67%
Benchmarks
MVA Margin, Competitors3
Accenture PLC 213.17% 379.26% 279.96% 233.58%
Adobe Inc. 766.46% 1,287.44% 1,554.19% 1,330.31% 1,114.60%
Autodesk Inc. 767.95% 1,300.77% 711.47% 1,160.93%
Cadence Design Systems Inc. 1,299.21% 1,128.47% 1,241.37% 769.46%
CrowdStrike Holdings Inc. 1,995.27% 3,362.60% 1,272.66%
International Business Machines Corp. 104.54% 104.85% 68.01% 81.54%
Intuit Inc. 782.89% 1,489.94% 1,098.60% 1,034.92%
Microsoft Corp. 916.17% 1,148.11% 976.86% 711.95%
Oracle Corp. 412.88% 514.72% 411.93% 401.82%
Palo Alto Networks Inc. 651.57% 771.68% 434.92% 469.62%
Salesforce Inc. 417.33% 620.94% 558.53% 642.57%
ServiceNow Inc. 1,026.06% 1,555.49% 2,101.04% 1,606.91%
Synopsys Inc. 796.87% 1,126.17% 803.94% 470.26% 256.95%

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

1 MVA. See details »

2 2022 Calculation
MVA margin = 100 × MVA ÷ Net revenues
= 100 × 390,107 ÷ 29,310 = 1,330.97%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Visa Inc. MVA margin ratio deteriorated from 2020 to 2021 and from 2021 to 2022.